Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | (FY)Mar 31, 2017 | (FY)Mar 31, 2016 | (FY)Mar 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 4.78%32.61B | 75.94%31.12B | 190.83%17.69B | -79.37%6.08B | 20.89%29.48B | 17.14%24.39B | -1.92%20.82B | 5.26%21.23B | 24.60%20.17B | 73.69%16.19B |
Net profit before non-cash adjustment | -8.29%35.41B | 73.32%38.61B | 25.09%22.28B | -32.62%17.81B | 5.03%26.43B | 16.08%25.17B | -0.60%21.68B | 21.51%21.81B | 31.60%17.95B | 5.31%13.64B |
Total adjustment of non-cash items | -36.09%540M | 159.22%845M | -26.96%-1.43B | -110.88%-1.12B | -126.78%-533M | 286.16%1.99B | -14.45%-1.07B | -164.24%-934M | 44.82%1.45B | -63.14%1B |
-Depreciation and amortization | 7.13%3.67B | -2.09%3.42B | -2.86%3.49B | 1.44%3.6B | 7.42%3.55B | 2.48%3.3B | 3.74%3.22B | -2.85%3.11B | -11.49%3.2B | 5.15%3.61B |
-Reversal of impairment losses recognized in profit and loss | -85.39%224M | 35.90%1.53B | 121.61%1.13B | 399.02%509M | 920.00%102M | --10M | ---- | -53.89%166M | -0.83%360M | -62.23%363M |
-Share of associates | -10.55%-2.1B | 39.75%-1.9B | 25.27%-3.15B | -75.60%-4.21B | -22.35%-2.4B | 40.41%-1.96B | -36.30%-3.29B | -26.14%-2.41B | 28.86%-1.91B | -62.09%-2.69B |
-Disposal profit | -2,433.33%-350M | 102.17%15M | -3,245.45%-692M | 101.55%22M | -608.99%-1.42B | 158.16%278M | -658.73%-478M | -165.63%-63M | 182.35%96M | -68.22%34M |
-Other non-cash items | 59.47%-903M | -0.81%-2.23B | -112.30%-2.21B | -182.88%-1.04B | -201.94%-368M | 169.02%361M | 69.75%-523M | -506.67%-1.73B | 9.52%-285M | -164.71%-315M |
Changes in working capital | 59.85%-3.35B | -163.88%-8.34B | 70.20%-3.16B | -395.65%-10.6B | 229.66%3.59B | -1,416.67%-2.77B | -40.34%210M | -53.87%352M | -50.58%763M | 124.29%1.54B |
-Change in receivables | 97.84%-293M | -408.42%-13.59B | -123.31%-2.67B | -123.74%-1.2B | 177.44%5.04B | -2,284.90%-6.51B | 108.94%298M | -406.62%-3.33B | 225.66%1.09B | -472.84%-865M |
-Change in inventory | 57.77%1.44B | 112.35%914M | -219.93%-7.4B | -138.95%-2.31B | 62.65%-968M | -185.46%-2.59B | -343.43%-908M | 3.32%373M | 123.53%361M | -168.73%-1.53B |
-Change in prepaid assets | -122.54%-158M | 92.96%-71M | -497.04%-1.01B | -28.03%-169M | 35.61%-132M | -2,828.57%-205M | 95.48%-7M | 37.50%-155M | 49.59%-248M | 47.66%-492M |
-Change in payables | -125.55%-900M | -58.38%3.52B | 1,069.42%8.46B | 83.37%-873M | -208.95%-5.25B | 321.43%4.82B | -5.54%1.14B | 406.28%1.21B | -93.43%239M | 165.08%3.64B |
-Provision for loans, leases and other losses | 89.52%-11M | 94.99%-105M | -1,076.40%-2.09B | -309.41%-178M | -47.85%85M | 23.48%163M | -88.89%132M | 165.18%1.19B | 42.22%448M | 33.47%315M |
-Changes in other current assets | -515.04%-3.6B | -542.86%-585M | 92.00%-91M | -190.97%-1.14B | 2,402.00%1.25B | 103.08%50M | -1,521.00%-1.62B | 66.33%-100M | 26.12%-297M | -197.78%-402M |
-Changes in other current liabilities | -89.17%171M | -4.01%1.58B | 134.77%1.65B | -233.08%-4.73B | 134.96%3.56B | 28.99%1.51B | 0.34%1.17B | 241.35%1.17B | -193.66%-827M | 136.95%883M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 20.91%-87M | -71.88%-110M | 41.28%-64M | -28.24%-109M | 5.56%-85M | 43.04%-90M | 29.78%-158M | 13.46%-225M | 20.25%-260M | 28.35%-326M |
Interest received (cash flow from operating activities) | 6.62%2.87B | 37.95%2.69B | 19.49%1.95B | -13.88%1.63B | 4.93%1.9B | 20.96%1.81B | 10.43%1.49B | 3.21%1.35B | 11.21%1.31B | 2.97%1.18B |
Tax refund paid | -90.01%-13.41B | -13.32%-7.06B | 1.14%-6.23B | 16.30%-6.3B | -29.75%-7.53B | 8.73%-5.8B | -0.60%-6.36B | -64.13%-6.32B | 14.56%-3.85B | 24.54%-4.51B |
Other operating cash inflow (outflow) | -85.04%102M | -39.86%682M | 144.92%1.13B | 577.32%463M | 61.96%-97M | -255M | 0 | 0 | 0.00%-1M | -1M |
Operating cash flow | -19.20%22.08B | 88.71%27.32B | 719.41%14.48B | -92.53%1.77B | 18.06%23.67B | 26.90%20.05B | -1.48%15.8B | -7.66%16.04B | 38.58%17.37B | 210.40%12.53B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 3.22%-4.35B | -35.56%-4.5B | 1.13%-3.32B | -8.57%-3.36B | -24.94%-3.09B | 72.91%-2.47B | -218.93%-9.13B | -2.76%-2.86B | -120.41%-2.79B | 34.54%-1.26B |
Net intangibles purchase and sale | 28.27%-741M | -196.84%-1.03B | 3.87%-348M | 10.84%-362M | -48.18%-406M | 41.58%-274M | -8.82%-469M | 4.01%-431M | -74.03%-449M | 31.20%-258M |
Net investment product transactions | -94.16%-3.92B | 86.11%-2.02B | -241.96%-14.54B | -4,731.82%-4.25B | 97.69%-88M | -28.88%-3.81B | -532.94%-2.96B | 176.31%683M | 64.47%-895M | -68.49%-2.52B |
Advance cash and loans provided to other parties | 91.67%-22M | -780.00%-264M | -150.00%-30M | 95.04%-12M | -1,110.00%-242M | 71.43%-20M | 48.15%-70M | 47.67%-135M | -66.45%-258M | 33.76%-155M |
Repayment of advance payments to other parties and cash income from loans | -60.90%104M | 10.83%266M | 50.00%240M | 3.90%160M | -0.65%154M | 15.67%155M | -22.99%134M | -8.42%174M | 13.77%190M | -4.02%167M |
Net changes in other investments | -227.44%-871M | -295.59%-266M | 547.62%136M | 106.65%21M | -251.20%-316M | -73.61%209M | -34.33%792M | 1,182.98%1.21B | 210.59%94M | 53.80%-85M |
Investing cash flow | -25.46%-9.81B | 56.24%-7.82B | -128.95%-17.86B | -95.56%-7.8B | 35.82%-3.99B | 46.88%-6.22B | -756.59%-11.7B | 66.72%-1.37B | 0.24%-4.1B | -1.71%-4.11B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 43.09%-1.34B | -280.13%-2.35B | -107.34%-619M | 443.84%8.43B | 25.72%-2.45B | -126.10%-3.3B | 50.51%-1.46B | 33.56%-2.95B | 2.18%-4.44B | 26.23%-4.54B |
Net common stock issuance | 100.72%4M | -5,470.00%-557M | -150.00%-10M | 50.00%-4M | -33.33%-8M | 62.50%-6M | -220.00%-16M | 0.00%-5M | 84.38%-5M | -966.67%-32M |
Increase or decrease of lease financing | -68.32%-441M | 23.39%-262M | 8.80%-342M | 5.54%-375M | -78.83%-397M | 36.39%-222M | -19.52%-349M | 25.70%-292M | 30.57%-393M | -8.02%-566M |
Cash dividends paid | -116.69%-1.68B | 0.00%-773M | 14.30%-773M | 0.00%-902M | 0.00%-902M | 0.00%-902M | 0.00%-902M | 0.00%-902M | 0.00%-902M | 0.00%-902M |
Cash dividends for minorities | -64.71%-3.58B | -34.90%-2.18B | 4.56%-1.61B | -1.68%-1.69B | -43.15%-1.66B | -9.22%-1.16B | -36.98%-1.06B | -106.38%-776M | 0.27%-376M | 24.90%-377M |
Net other fund-raising expenses | -6.07%-507M | -939.13%-478M | -142.11%-46M | 87.50%-19M | -462.96%-152M | -800.00%-27M | -50.00%-3M | 0.00%-2M | 0.00%-2M | 0.00%-2M |
Financing cash flow | -14.29%-7.54B | -93.92%-6.6B | -162.54%-3.4B | 197.63%5.44B | 0.82%-5.57B | -48.14%-5.62B | 23.02%-3.79B | 19.47%-4.93B | 4.67%-6.12B | 20.63%-6.42B |
Net cash flow | ||||||||||
Beginning cash position | 24.26%71.32B | -9.43%57.39B | -0.50%63.36B | 28.03%63.68B | 19.13%49.74B | 0.40%41.75B | 30.25%41.59B | 28.52%31.93B | 10.09%24.84B | -25.46%22.57B |
Current changes in cash | -63.37%4.73B | 290.29%12.91B | -1,044.01%-6.78B | -104.20%-593M | 71.72%14.11B | 2,593.44%8.22B | -96.87%305M | 36.38%9.74B | 257.38%7.14B | 124.70%2B |
Effect of exchange rate changes | 85.35%1.89B | 25.71%1.02B | 193.12%809M | 267.27%276M | 26.67%-165M | -61.87%-225M | 39.30%-139M | -288.14%-229M | -121.15%-59M | -27.91%279M |
Cash adjustments other than cash changes | ---- | -200.00%-1M | 0.00%1M | 200.00%1M | 66.67%-1M | ---3M | ---- | --145M | ---- | -200.00%-1M |
End cash Position | 9.27%77.93B | 24.26%71.32B | -9.43%57.39B | -0.50%63.36B | 28.03%63.68B | 19.13%49.74B | 0.40%41.75B | 30.25%41.59B | 28.52%31.93B | 10.09%24.84B |
Free cash flow | -22.07%16.98B | 219.77%21.79B | 449.31%6.82B | -110.16%-1.95B | 10.97%19.2B | 227.73%17.3B | -57.83%5.28B | -10.68%12.52B | 29.97%14.02B | 626.13%10.78B |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |